| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 25 258.00 | 25 258.00 | | 25 258.00 |
AT Other tangible assets | 87 287.00 | 85 626.00 | 1 661.00 | 87 287.00 |
BJ TOTAL (I) | 112 545.00 | 110 884.00 | 1 661.00 | 112 545.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 607 235.00 | 233 485.00 | 373 750.00 | 607 235.00 |
BZ Other receivables | 342 120.00 | | 342 120.00 | 342 120.00 |
CF Cash and cash equivalents | 351 269.00 | | 351 269.00 | 351 269.00 |
CJ TOTAL (II) | 1 300 624.00 | 233 485.00 | 1 067 139.00 | 1 300 624.00 |
CO Grand total (0 to V) | 1 413 169.00 | 344 369.00 | 1 068 800.00 | 1 413 169.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 2 286.00 | 2 286.00 | | 2 286.00 |
DG Other reserves | 715 921.00 | 665 921.00 | | 715 921.00 |
DH Retained earnings | 28 967.00 | 25 483.00 | | 28 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 536.00 | 53 484.00 | | -66 536.00 |
DL TOTAL (I) | 688 261.00 | 754 797.00 | | 688 261.00 |
DP Provisions for Risks | 96 795.00 | 96 795.00 | | 96 795.00 |
DQ Provisions for Expenses | 85 000.00 | | | 85 000.00 |
DR TOTAL (IV) | 181 795.00 | 96 795.00 | | 181 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 951.00 | 118 373.00 | | 114 951.00 |
DX Trade payables and related accounts | 5 678.00 | 103 005.00 | | 5 678.00 |
DY Tax and social security liabilities | 78 115.00 | 79 446.00 | | 78 115.00 |
EA Other liabilities | | 1 091.00 | | |
EC TOTAL (IV) | 198 744.00 | 301 915.00 | | 198 744.00 |
EE Grand total (I to V) | 1 068 800.00 | 1 153 507.00 | | 1 068 800.00 |
EG Accrued income and payables due within one year | 198 744.00 | 301 915.00 | | 198 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 811.00 | | 26 811.00 | 26 811.00 |
FJ Net sales | 26 811.00 | | 26 811.00 | 26 811.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 26 811.00 | |
FW Other purchases and external expenses | | | 30 904.00 | |
FX Taxes, duties, and similar payments | | | 2 152.00 | |
FZ Social Security Contributions | | | 2 516.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 734.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 85 000.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 122 306.00 | |
GG - OPERATING RESULT (I - II) | | | -95 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -95 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 491.00 | | |
HB Exceptional income from capital transactions | 29 000.00 | | | 29 000.00 |
HD Total exceptional income (VII) | 29 000.00 | 491.00 | | 29 000.00 |
HE Exceptional expenses on management operations | 1 050.00 | 72.00 | | 1 050.00 |
HH Total exceptional expenses (VIII) | 1 050.00 | 72.00 | | 1 050.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 27 950.00 | 419.00 | | 27 950.00 |
HK Income tax | -1 009.00 | 16 372.00 | | -1 009.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 811.00 | 846 097.00 | | 55 811.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 347.00 | 792 613.00 | | 122 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 536.00 | 53 484.00 | | -66 536.00 |
HP References: Equipment leasing | 22 565.00 | 16 728.00 | | 22 565.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 112 545.00 | | 60.00 | 112 545.00 |
I3 DECREASES Total Financial Fixed Assets | | 60.00 | | |
I4 DECREASES Grand Total | | 60.00 | 112 545.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 112 545.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 545.00 | | | 112 545.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 60.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 109 150.00 | 1 734.00 | | 109 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 109 150.00 | 1 734.00 | | 109 150.00 |
